Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
26,846,819
24,333,593
21,909,641
20,277,944
15,536,716
Cost of Revenue
21,062,236
18,909,604
16,996,278
14,830,890
11,908,372
Gross Profit
5,784,583
5,423,989
4,913,363
5,447,054
3,628,344
Operating Expense
3,338,653
3,015,814
2,996,307
3,097,341
1,713,105
Operating Income
2,445,930
2,408,175
1,917,056
2,349,713
1,915,239
Net Non Operating Interest Income Expense
24,990
39,670
-24,808
34,852
-72,819
Pretax Income
2,029,731
2,178,540
1,421,397
2,260,450
1,920,933
Tax Provision
400,723
430,512
353,411
421,696
251,859
Net Income Common Stockholders
1,701,997
1,778,814
1,101,608
1,928,992
1,664,911
Average Dilution Earnings
--
--
--
--
83
Diluted NI Available to Com Stockholders
1,701,997
1,778,814
1,101,608
1,928,992
1,664,911
Basic EPS
0.47
0.51
0.32
0.61
0.53
Diluted EPS
0.45
0.48
0.30
0.52
0.46
Basic Average Shares
3,252,774.5500
3,225,284.8790
3,199,064.9830
3,181,501.3390
3,141,714.4650
Diluted Average Shares
3,759,190.8040
3,705,862.5000
3,691,419.7690
3,698,085.2830
3,650,084.3350
Total Expenses
24,400,889
21,925,418
19,992,585
17,928,231
13,621,477
Net Income from Continuing & Discontinued Operation
1,701,997
1,778,814
1,101,608
1,928,992
1,664,911
Normalized Income
1,785,031.2384
1,896,425.0932
1,120,291.4079
2,046,050.9920
1,617,693.0160
Interest Income
299,157
292,538
203,792
193,263
59,148
Interest Expense
274,167
252,868
228,600
158,411
131,967
Net Interest Income
24,990
39,670
-24,808
34,852
-72,819
EBIT
2,303,898
2,431,408
1,649,997
2,418,861
2,052,900
EBITDA
2,303,898
3,596,340
2,452,651
2,944,176
2,345,443
Reconciled Cost of Revenue
21,062,236
18,909,604
16,996,278
14,830,890
11,908,372
Reconciled Depreciation
--
1,164,932
802,654
525,315
292,543
Net Income from Continuing Operation Net Minority Interest
1,701,997
1,778,814
1,101,608
1,928,992
1,664,911
Total Unusual Items Excluding Goodwill
-103,460
-146,812
-24,866
-143,984
54,336
Total Unusual Items
-103,460
-146,812
-24,866
-143,984
54,336
Normalized EBITDA
2,407,358
3,743,152
2,477,517
3,088,160
2,291,107
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
-20,425.7616
-29,200.9068
-6,182.5921
-26,925.0080
7,118.0160
12/31/2022 - 9/25/2012
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade